Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $60,945 initial cash invested.
0.85%
Cash On Cash
7.31%
Cap Rate
1.12
DSCR
$2,314
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,271 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,271
Mortgage P&I
48%
$1,109
Property Taxes
13%
$302
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255